Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $109k initial cash invested.
5.12%
Cash On Cash
7.76%
Cap Rate
1.3
DSCR
$4,502
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $4,035 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,040
Closing costs
1%
$4,352
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$4,035
Mortgage P&I
48%
$2,166
Property Taxes
4%
$182
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495